Equity Analysis

Particulars(INCOME)	Mar 2024 ( Cr)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)
Sales Turnover	51.75	33.94	21.75	15.97	12.86
Excise Duty	0.00	0.00	0.00	0.00	0.00
Net Sales	51.75	33.94	21.75	15.97	12.86
Other Income	1.57	0.35	0.16	0.09	0.05
Stock Adjustments	0.00	0.00	0.00	0.00	0.00
Total Income	53.32	34.29	21.91	16.06	12.91
EXPENDITURE :
Raw Materials	0.00	0.00	0.00	0.00	0.00
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.04
Employee Cost	10.57	6.98	5.02	3.77	2.84
Other Manufacturing Expenses	27.89	19.24	11.80	8.84	6.28
Selling & Administrative Expenses	2.84	2.22	1.46	0.67	1.04
Miscellaneous Expenses	0.26	0.07	0.05	0.06	0.02
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00
Total Expenditure	41.56	28.51	18.33	13.34	10.23
Operating Profit	11.75	5.78	3.59	2.72	2.68
Interest	0.18	0.05	0.02	0.03	0.01
Gross Profit	11.57	5.73	3.57	2.69	2.67
Depreciation	0.00	0.01	0.01	0.01	0.00
Profit Before Tax	11.57	5.72	3.56	2.68	2.67
Tax	2.88	1.44	1.02	0.62	0.58
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00
Deferred Tax	0.12	0.03	0.00	-0.01	-0.04
Reported Net Profit	8.57	4.26	2.55	2.08	2.14
Extraordinary Items	0.60	0.17	0.00	0.02	0.00
Adjusted Net Profit	7.97	4.09	2.55	2.06	2.14
Adjustment below Net Profit	3.31	-6.51	0.00	0.00	0.00
P & L Balance brought forward	5.16	7.41	4.86	3.99	1.85
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	17.03	5.16	7.41	6.06	3.99
Dividend	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	8.84	5.70	1899.63	1549.63	1594.25
Earnings Per Share(Adj)-Unit Curr	8.84	5.70	1899.63	1549.63	1594.25
Book Value-Unit Curr	42.71	16.90	6241.72	5241.19	3691.57
Book Value(Adj)-Unit Curr	42.71	16.90	6241.72	5241.19	3691.57